Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.25% first-year return on $421k initial cash invested.
-25.25%
Cash On Cash
1.39%
Cap Rate
0.21
DSCR
$4,654
Rent
-$8,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $13,508 expenses = $8,854 out of pocket
Investment Breakdown
|
Purchase Price
$2004k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,654
Total Expenses
$13,508
Mortgage P&I
235%
$10,946
Property Taxes
12%
$570
Home Insurance
16%
$732
HOA
1%
$50
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0